Skymoons Technology Inc
KOSDAQ:033790
Balance Sheet
Balance Sheet Decomposition
Skymoons Technology Inc
Skymoons Technology Inc
Balance Sheet
Skymoons Technology Inc
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
682
|
3 016
|
7 894
|
8 033
|
3 144
|
9 697
|
8 746
|
3 331
|
3 670
|
4 422
|
7 650
|
3 193
|
8 232
|
4 102
|
2 734
|
1 677
|
26 921
|
17 829
|
10 648
|
5 596
|
10 550
|
10 479
|
7 947
|
71 369
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
3
|
1
|
1
|
1
|
|
| Cash Equivalents |
682
|
3 016
|
7 894
|
8 033
|
3 144
|
9 697
|
8 746
|
3 331
|
3 670
|
4 422
|
7 650
|
3 190
|
8 228
|
4 102
|
2 734
|
1 677
|
26 921
|
17 829
|
10 648
|
5 592
|
10 547
|
10 478
|
7 946
|
71 368
|
|
| Short-Term Investments |
1 365
|
166
|
68
|
158
|
14 189
|
14 226
|
13 289
|
14 769
|
10 651
|
13 993
|
10 485
|
11 180
|
3 698
|
6 893
|
9 686
|
10 557
|
19 343
|
17 067
|
417
|
3 710
|
83
|
60
|
61
|
67
|
|
| Total Receivables |
1 579
|
5 483
|
5 505
|
11 242
|
7 273
|
5 757
|
4 952
|
2 134
|
1 854
|
2 353
|
2 354
|
2 015
|
2 526
|
1 895
|
1 818
|
1 491
|
1 167
|
2 409
|
567
|
1 998
|
906
|
1 263
|
911
|
6 333
|
|
| Accounts Receivables |
1 578
|
5 477
|
5 473
|
11 184
|
6 834
|
5 735
|
4 845
|
1 918
|
1 643
|
2 111
|
2 224
|
1 896
|
1 909
|
1 416
|
1 349
|
1 396
|
796
|
2 091
|
479
|
1 981
|
898
|
1 254
|
911
|
6 330
|
|
| Other Receivables |
1
|
6
|
32
|
58
|
439
|
22
|
107
|
216
|
211
|
242
|
130
|
119
|
617
|
479
|
469
|
95
|
371
|
318
|
88
|
17
|
8
|
9
|
0
|
3
|
|
| Inventory |
3 021
|
2 032
|
713
|
574
|
2 216
|
2 003
|
3 553
|
2 930
|
4 960
|
5 554
|
2 855
|
1 188
|
942
|
259
|
523
|
535
|
244
|
478
|
794
|
441
|
1 503
|
1 512
|
3 577
|
13 420
|
|
| Other Current Assets |
136
|
22
|
24
|
25
|
23
|
12
|
128
|
830
|
660
|
98
|
307
|
2 692
|
2 104
|
2 053
|
73
|
259
|
1 530
|
279
|
693
|
109
|
195
|
333
|
169
|
793
|
|
| Total Current Assets |
6 783
|
10 719
|
14 205
|
20 032
|
26 846
|
31 694
|
30 668
|
23 993
|
21 796
|
26 420
|
23 651
|
20 267
|
17 502
|
15 201
|
14 834
|
14 518
|
49 205
|
38 063
|
13 120
|
11 854
|
13 237
|
13 648
|
12 666
|
91 981
|
|
| PP&E Net |
2 503
|
2 433
|
2 200
|
1 974
|
2 921
|
2 565
|
2 532
|
2 644
|
2 758
|
2 591
|
2 540
|
2 625
|
4 669
|
11 529
|
13 305
|
13 016
|
12 706
|
12 425
|
11 944
|
11 698
|
11 602
|
11 384
|
11 022
|
11 064
|
|
| PP&E Gross |
2 503
|
2 433
|
2 200
|
1 974
|
2 921
|
2 565
|
2 532
|
2 644
|
2 758
|
2 591
|
2 540
|
2 625
|
4 669
|
11 529
|
13 305
|
13 016
|
12 706
|
12 425
|
11 944
|
11 698
|
11 602
|
11 384
|
11 022
|
11 064
|
|
| Accumulated Depreciation |
1 258
|
1 669
|
2 101
|
2 374
|
2 743
|
3 231
|
3 588
|
3 616
|
3 482
|
3 808
|
4 012
|
4 282
|
2 991
|
2 969
|
3 113
|
3 306
|
3 755
|
3 985
|
4 290
|
4 533
|
4 800
|
4 587
|
4 951
|
5 231
|
|
| Intangible Assets |
835
|
539
|
344
|
33
|
26
|
20
|
18
|
14
|
11
|
419
|
420
|
419
|
147
|
147
|
147
|
138
|
482
|
772
|
240
|
10
|
6
|
2
|
0
|
0
|
|
| Note Receivable |
22
|
7
|
31
|
30
|
124
|
110
|
229
|
145
|
96
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
600
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
2 916
|
2 496
|
845
|
737
|
1 088
|
2 974
|
5 485
|
1 960
|
1 374
|
1 090
|
1 765
|
2 857
|
2 909
|
1 767
|
1 480
|
444
|
145
|
2 567
|
1 596
|
2 181
|
218
|
196
|
181
|
13 202
|
|
| Other Long-Term Assets |
73
|
2
|
5
|
65
|
39
|
39
|
33
|
33
|
303
|
596
|
774
|
713
|
530
|
537
|
483
|
376
|
135
|
35
|
30
|
30
|
30
|
58
|
95
|
30
|
|
| Total Assets |
13 133
N/A
|
16 197
+23%
|
17 628
+9%
|
22 871
+30%
|
31 044
+36%
|
37 400
+20%
|
38 966
+4%
|
28 788
-26%
|
26 338
-9%
|
31 116
+18%
|
29 151
-6%
|
26 881
-8%
|
25 758
-4%
|
29 181
+13%
|
30 249
+4%
|
28 492
-6%
|
62 674
+120%
|
54 463
-13%
|
26 928
-51%
|
25 773
-4%
|
25 093
-3%
|
25 288
+1%
|
23 965
-5%
|
116 277
+385%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
983
|
779
|
2 086
|
3 180
|
4 352
|
7 365
|
7 121
|
2 506
|
1 830
|
4 037
|
2 230
|
1 964
|
2 086
|
35
|
1 788
|
2 330
|
625
|
334
|
35
|
466
|
35
|
50
|
989
|
12 904
|
|
| Accrued Liabilities |
46
|
419
|
580
|
762
|
157
|
544
|
32
|
44
|
94
|
146
|
296
|
78
|
90
|
45
|
132
|
165
|
116
|
474
|
420
|
776
|
236
|
218
|
546
|
706
|
|
| Short-Term Debt |
1 309
|
1 974
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 000
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
329
|
378
|
534
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8 131
|
19 661
|
0
|
1 238
|
1 353
|
0
|
0
|
9
|
|
| Other Current Liabilities |
145
|
464
|
517
|
1 263
|
806
|
938
|
1 654
|
179
|
222
|
286
|
211
|
683
|
382
|
1 741
|
738
|
488
|
718
|
1 748
|
3 207
|
3 677
|
1 429
|
1 326
|
594
|
1 953
|
|
| Total Current Liabilities |
2 812
|
4 014
|
3 717
|
5 204
|
5 315
|
8 847
|
8 806
|
2 730
|
2 146
|
4 469
|
2 738
|
2 724
|
2 558
|
1 821
|
2 658
|
2 983
|
9 590
|
22 217
|
6 662
|
6 158
|
3 053
|
1 594
|
2 129
|
15 572
|
|
| Long-Term Debt |
1 907
|
1 529
|
995
|
200
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 000
|
3 000
|
3 000
|
13 164
|
0
|
0
|
0
|
0
|
0
|
0
|
44 375
|
|
| Deferred Income Tax |
0
|
188
|
396
|
668
|
713
|
838
|
261
|
130
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
138
|
288
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
217
|
127
|
169
|
219
|
304
|
351
|
368
|
405
|
247
|
521
|
250
|
182
|
107
|
187
|
267
|
161
|
386
|
623
|
268
|
341
|
375
|
164
|
295
|
258
|
|
| Total Liabilities |
4 936
N/A
|
5 858
+19%
|
5 276
-10%
|
6 291
+19%
|
6 331
+1%
|
10 036
+59%
|
9 435
-6%
|
3 265
-65%
|
2 394
-27%
|
4 990
+108%
|
2 988
-40%
|
2 906
-3%
|
2 666
-8%
|
5 008
+88%
|
5 924
+18%
|
6 144
+4%
|
23 278
+279%
|
22 553
-3%
|
6 930
-69%
|
6 498
-6%
|
3 428
-47%
|
1 758
-49%
|
2 424
+38%
|
60 204
+2 383%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
4 323
|
4 323
|
4 323
|
4 323
|
5 706
|
5 706
|
5 706
|
5 706
|
5 706
|
5 706
|
5 706
|
5 706
|
5 706
|
5 706
|
5 706
|
5 706
|
8 559
|
8 559
|
8 559
|
8 559
|
8 559
|
8 559
|
8 559
|
11 411
|
|
| Retained Earnings |
196
|
2 393
|
4 444
|
8 951
|
11 193
|
13 840
|
16 175
|
13 759
|
10 974
|
12 722
|
13 072
|
10 798
|
9 652
|
10 790
|
10 858
|
8 771
|
4 043
|
3 174
|
15 086
|
15 876
|
13 574
|
11 770
|
13 759
|
16 259
|
|
| Additional Paid In Capital |
3 679
|
3 624
|
3 624
|
3 624
|
8 118
|
8 118
|
8 118
|
8 118
|
8 118
|
8 118
|
8 118
|
8 118
|
8 118
|
8 118
|
8 118
|
8 118
|
26 842
|
26 842
|
26 842
|
26 909
|
26 906
|
26 906
|
26 906
|
61 046
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
38
|
0
|
12
|
16
|
151
|
1 743
|
537
|
104
|
417
|
331
|
67
|
125
|
41
|
70
|
269
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
316
|
316
|
316
|
316
|
316
|
316
|
316
|
316
|
316
|
316
|
316
|
316
|
316
|
316
|
316
|
316
|
316
|
316
|
316
|
316
|
127
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
91
|
152
|
152
|
0
|
|
| Total Equity |
8 197
N/A
|
10 339
+26%
|
12 352
+19%
|
16 580
+34%
|
24 713
+49%
|
27 364
+11%
|
29 531
+8%
|
25 523
-14%
|
23 945
-6%
|
26 126
+9%
|
26 163
+0%
|
23 975
-8%
|
23 093
-4%
|
24 173
+5%
|
24 325
+1%
|
22 348
-8%
|
39 396
+76%
|
31 910
-19%
|
19 998
-37%
|
19 275
-4%
|
21 665
+12%
|
23 531
+9%
|
21 541
-8%
|
56 072
+160%
|
|
| Total Liabilities & Equity |
13 133
N/A
|
16 197
+23%
|
17 628
+9%
|
22 871
+30%
|
31 044
+36%
|
37 400
+20%
|
38 966
+4%
|
28 788
-26%
|
26 338
-9%
|
31 116
+18%
|
29 151
-6%
|
26 881
-8%
|
25 758
-4%
|
29 181
+13%
|
30 249
+4%
|
28 492
-6%
|
62 674
+120%
|
54 463
-13%
|
26 928
-51%
|
25 773
-4%
|
25 093
-3%
|
25 288
+1%
|
23 965
-5%
|
116 277
+385%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
10
|
10
|
10
|
10
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
23
|
|